Highlights
-
Net income per share of $2.55
-
Adjusted net income per share of $2.77
-
Cash from operations of $394.6 million, or $6.55 per share
-
Free cash flow of $179.9 million, or $2.99 per share
-
Commercialized new metal container facility and two new plastic
container facilities
-
Increased cash dividend per share by 6 percent
-
Completed tender offer for $269.4 million of stock
-
Announced agreement to acquire Dispensing Systems business
STAMFORD, Conn.--(BUSINESS WIRE)--Jan. 31, 2017--
Silgan Holdings Inc. (Nasdaq:SLGN), a leading supplier of rigid
packaging for consumer goods products, today reported full year 2016 net
income of $153.4 million, or $2.55 per diluted share, as compared to
full year 2015 net income of $172.4 million, or $2.81 per diluted share.
“In 2016, we posted adjusted net income per diluted share of $2.77 and
free cash flow of $179.9 million and positioned the Company for further
shareholder value creation,” said Tony Allott, President and CEO. “Our
closures business once again delivered record operating income in 2016,
as it continued to improve manufacturing efficiencies and benefitted
from a robust U.S. beverage market due in large part to hot weather
conditions across the country. As expected, our metal and plastic
container businesses were impacted throughout the year by the footprint
optimization programs which included the commercialization of three new
manufacturing facilities. The Company is in a good position to reap the
benefits of these efforts in 2017 and beyond,” continued Mr. Allott. “As
a result, we expect to deliver double digit earnings growth in 2017,
with adjusted net income per diluted share for 2017 in a range of $3.15
to $3.35. We also expect free cash flow for 2017 to be approximately
$220 million or $3.96 per diluted share. These estimates do not include
any impact from the pending acquisition of the Dispensing Systems
business,” concluded Mr. Allott.
Adjusted net income per diluted share was $2.77 for the full year 2016,
after adjustments increasing net income per diluted share by $0.22.
Adjusted net income per diluted share was $2.97 for the full year 2015,
after adjustments increasing net income per diluted share by $0.16. A
reconciliation of net income per diluted share to “adjusted net income
per diluted share,” a Non-GAAP financial measure used by the Company
which adjusts net income per diluted share for certain items, can be
found in Tables A and B at the back of this press release.
The Company delivered net cash provided by operating activities of
$394.6 million in 2016 as compared to $335.7 million in 2015. Free cash
flow improved $62.5 million to $179.9 million in 2016 as compared to
$117.4 million in 2015, due primarily to lower capital spending and
working capital improvements. The Company is providing a reconciliation
in Table C of this press release of net cash provided by operating
activities to “free cash flow,” a Non-GAAP financial measure which
adjusts net cash provided by operating activities for capital
expenditures and changes in outstanding checks.
Net sales for the full year of 2016 were $3.6 billion, a decrease of
$151.1 million, or 4.0 percent, as compared to 2015. This decrease was
the result of lower net sales in all of our businesses, each of which
was unfavorably impacted by the pass through of lower raw material costs.
Income from operations for 2016 was $299.7 million, a decrease of $20.1
million, or 6.3 percent, as compared to $319.8 million for 2015, and
operating margin decreased to 8.3 percent from 8.5 percent over the same
periods. The decrease in income from operations was the result of a
decrease in income from operations in the metal and plastic container
businesses, partially offset by an increase in income from operations in
the closures business. Rationalization charges were $19.1 million and
$14.4 million in 2016 and 2015, respectively. Costs attributed to
announced acquisitions were $1.4 million in 2016.
Interest and other debt expense for 2016 was $67.8 million, an increase
of $0.9 million as compared to 2015 due primarily to higher weighted
average interest rates.
The effective tax rate for 2016 was 33.9 percent as compared to 31.8
percent for 2015. The 2015 effective tax rate was favorably impacted
primarily by higher income in more favorable tax jurisdictions and the
ability to fully recognize benefits in 2015 from the legislative
extension of certain U.S. tax provisions.
Metal Containers
Net sales of the metal container business were $2.27 billion in 2016, a
decrease of $93.4 million, or 3.9 percent, as compared to 2015. This
decrease was primarily a result of the pass through of lower raw
material and other manufacturing costs and a shift in sales mix to
smaller sizes.
Income from operations of the metal container business in 2016 was
$214.7 million, a decrease of $21.7 million as compared to $236.4
million in 2015, and operating margin decreased to 9.5 percent from 10.0
percent over the same periods. The decrease in income from operations
was primarily due to higher rationalization charges, the unfavorable
impact from the contractual pass through to customers of indexed
deflation, the unfavorable impact from a reduction in inventories in the
current year as compared to an increase in inventories in the prior
year, start-up costs for the new manufacturing facility and a less
favorable mix of products sold, partially offset by better operating
performance. Rationalization charges were $12.1 million in 2016.
Closures
Net sales of the closures business were $797.1 million in 2016, a
decrease of $7.9 million, or 1.0 percent, as compared to $805.0 million
in 2015. This decrease was primarily the result of the pass through of
lower raw material costs, partially offset by an increase in unit
volumes of approximately 3 percent. The increase in unit volumes was
primarily due to strong demand from U.S. beverage markets.
Income from operations of the closures business for 2016 increased $8.0
million to $99.8 million as compared to $91.8 million in 2015, and
operating margin increased to 12.5 percent from 11.4 percent over the
same periods. The increase in income from operations was primarily due
to higher unit volumes, improved manufacturing efficiencies and lower
rationalization charges, partially offset by the unfavorable impact from
the lagged pass through of changes in resin costs as compared to the
favorable impact in the prior year. Rationalization charges were $0.6
million and $1.7 million in 2016 and 2015, respectively.
Plastic Containers
Net sales of the plastic container business were $543.9 million in 2016,
a decrease of $49.8 million, or 8.4 percent, as compared to $593.7
million in 2015. This decrease was principally due to lower unit volumes
of approximately 3 percent primarily as a result of the continued
rebalancing of the customer portfolio in conjunction with the footprint
optimization program, the pass through of lower raw material costs and
the impact of unfavorable foreign currency translation.
Income from operations of the plastic container business was $5.2
million, a decrease of $2.6 million as compared to $7.8 million in 2015,
and operating margin decreased to 1.0 percent from 1.3 percent over the
same periods. The decrease in income from operations was primarily
attributable to start-up costs for the new manufacturing facilities,
lower unit volumes, the favorable impact in the prior year from the
lagged pass through of decreases in resin costs and foreign currency
transaction gains in the prior year, partially offset by lower
rationalization charges and better operating performance later in the
year. Rationalization charges were $6.4 million and $12.7 million in
2016 and 2015, respectively.
Fourth Quarter
The Company reported net income for the fourth quarter of 2016 of $23.7
million, or $0.41 per diluted share, as compared to net income for the
fourth quarter of 2015 of $26.5 million, or $0.44 per diluted share.
Adjusted net income per diluted share for the fourth quarter of 2016 was
$0.48, after adjustments increasing net income per diluted share by
$0.07. Adjusted net income per diluted share for the fourth quarter of
2015 was $0.48, after adjustments increasing net income per diluted
share by $0.04.
Net sales for the fourth quarter of 2016 decreased $23.7 million, or 2.9
percent, to $805.9 million as compared to $829.6 million for the fourth
quarter of 2015. This decrease was primarily due to the pass through of
lower raw material and other costs in the metal container and closures
businesses, a less favorable mix of products sold in the metal and
plastic container businesses and the impact of unfavorable foreign
currency translation in the metal container and closures businesses,
partially offset by an increase in unit volumes of approximately 1
percent in each of the metal and plastic container businesses.
Income from operations for the fourth quarter of 2016 was $52.2 million,
a decrease of $0.3 million as compared to $52.5 million for the fourth
quarter of 2015, while operating margin increased to 6.5 percent from
6.3 percent over the same periods. Income from operations declined
primarily due to a decrease in the metal container business which was
unfavorably impacted by a reduction in inventories in the current year
as compared to an increase in inventories in the prior year, higher
rationalization charges, a less favorable mix of products sold and the
contractual pass through to customers of indexed deflation. These
decreases were mostly offset by better operating performance in each of
the businesses and higher unit volumes in the metal and plastic
container businesses. Rationalization charges were $5.1 million and $3.6
million in the fourth quarters of 2016 and 2015, respectively. Costs
attributed to announced acquisitions were $1.4 million in 2016.
The effective tax rate for the fourth quarter of 2016 was 32.4 percent
as compared to 26.2 percent for the fourth quarter of 2015. The
effective tax rate for 2015 was favorably impacted primarily by the
ability to fully recognize benefits from the legislative extension of
certain U.S. tax provisions during the quarter and higher income in more
favorable tax jurisdictions.
Outlook for 2017
The Company currently estimates that its adjusted net income per diluted
share for the full year 2017 will be in the range of $3.15 to $3.35, as
compared to adjusted net income per diluted share for the full year of
2016 of $2.77. This estimate does not include any impact from the
pending acquisition of the Dispensing Systems business, which is
expected to close late in the first quarter of 2017. In addition,
adjusted net income per diluted share excludes rationalization charges
and costs attributed to announced acquisitions.
Net sales in the metal container business are expected to increase in
2017 as compared to 2016 primarily due to the pass through of higher raw
material costs. Income from operations in the metal container business
is expected to benefit from more efficient operations with a full year
of commercial production in the new manufacturing facility and lower
transportation and logistics costs, partially offset by higher
depreciation expense, the unfavorable impact from the contractual pass
through to customers of indexed deflation and the unfavorable impact
from a further reduction in inventories. Net sales in the closures
business are expected to increase in 2017 as compared to 2016 primarily
as a result of the pass through of higher raw material costs. Volume is
expected to be flat in 2017 as compared to 2016 which experienced record
U.S. single-serve beverage volumes as a result of extended hot weather.
Income from operations in the closures business is expected to increase
in 2017 over another record operating income in 2016 primarily as a
result of increased manufacturing efficiencies. Net sales in the plastic
container business are expected to increase in 2017 as compared to the
prior year as a result of modest volume growth. Income from operations
in the plastic container business is expected to benefit from the
footprint optimization efforts in 2016 and modest volume growth.
The Company expects interest expense to increase in 2017 due to higher
weighted average interest rates and higher average outstanding debt
balances due to the shares repurchased in the tender offer completed in
the fourth quarter of 2016.
The Company expects the effective tax rate for 2017 to be approximately
33.5 percent as compared to 33.9 percent in 2016.
The Company currently estimates that free cash flow in 2017 will be
approximately $220 million as compared to $179.9 million in 2016.
For the first quarter of 2017, the Company is providing an estimate of
adjusted net income per diluted share in the range of $0.48 to $0.58.
This estimate does not include any impact from the pending acquisition
of the Dispensing Systems business, which is expected to close late in
the first quarter of 2017. In addition, adjusted net income per diluted
share excludes rationalization charges and costs attributed to announced
acquisitions. Adjusted net income per diluted share was $0.45 in the
first quarter of 2016.
Conference Call
Silgan Holdings Inc. will hold a conference call to discuss the
Company’s results for the fourth quarter and full year 2016 at 11:00
a.m. eastern time on February 1, 2017. The toll free number for those in
the U.S. and Canada is 877-852-6579, and the number for international
callers is 719-325-4915. For those unable to listen to the live call, a
taped rebroadcast will be available through February 15, 2017. To access
the rebroadcast, U.S. and Canadian callers should dial (888) 203-1112,
and international callers should dial (719) 457-0820. The pass code is
3998619.
* * *
Silgan Holdings is a leading supplier of rigid packaging for consumer
goods products with annual net sales of approximately $3.6 billion in
2016. Silgan operates 87 manufacturing facilities in North and South
America, Europe and Asia. Silgan is a leading supplier of metal
containers in North America and Europe and a leading worldwide supplier
of metal, composite and plastic closures for food and beverage products.
In addition, Silgan is a leading supplier of plastic containers for
shelf-stable food and personal care products in North America.
Statements included in this press release which are not historical facts
are forward looking statements made pursuant to the safe harbor
provisions of the Private Securities Litigation Reform Act of 1995 and
the Securities Exchange Act of 1934, as amended. Such forward looking
statements are made based upon management’s expectations and beliefs
concerning future events impacting the Company and therefore involve a
number of uncertainties and risks, including, but not limited to, those
described in the Company’s Annual Report on Form 10-K for 2015 and other
filings with the Securities and Exchange Commission. Therefore, the
actual results of operations or financial condition of the Company could
differ materially from those expressed or implied in such forward
looking statements.
* * *
|
|
|
|
|
|
|
|
|
|
|
SILGAN HOLDINGS INC.
|
|
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
|
|
For the quarter and year ended December 31,
|
|
(Dollars in millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth Quarter
|
|
|
|
Year Ended
|
|
|
|
|
|
2016
|
|
|
|
2015
|
|
|
|
2016
|
|
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
|
|
$
|
805.9
|
|
|
|
$
|
829.6
|
|
|
|
$
|
3,612.9
|
|
|
|
$
|
3,764.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of goods sold
|
|
|
|
|
695.9
|
|
|
|
|
716.5
|
|
|
|
|
3,079.4
|
|
|
|
|
3,209.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
|
110.0
|
|
|
|
|
113.1
|
|
|
|
|
533.5
|
|
|
|
|
554.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
|
|
|
|
52.7
|
|
|
|
|
57.0
|
|
|
|
|
214.7
|
|
|
|
|
219.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rationalization charges
|
|
|
|
|
5.1
|
|
|
|
|
3.6
|
|
|
|
|
19.1
|
|
|
|
|
14.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
|
|
52.2
|
|
|
|
|
52.5
|
|
|
|
|
299.7
|
|
|
|
|
319.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other debt expense
|
|
|
|
|
17.1
|
|
|
|
|
16.5
|
|
|
|
|
67.8
|
|
|
|
|
66.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
|
|
35.1
|
|
|
|
|
36.0
|
|
|
|
|
231.9
|
|
|
|
|
252.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
|
|
|
11.4
|
|
|
|
|
9.5
|
|
|
|
|
78.5
|
|
|
|
|
80.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
$
|
23.7
|
|
|
|
$
|
26.5
|
|
|
|
$
|
153.4
|
|
|
|
$
|
172.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income per share
|
|
|
|
$0.41
|
|
|
|
$0.44
|
|
|
|
$2.56
|
|
|
|
$2.83
|
|
Diluted net income per share
|
|
|
|
$0.41
|
|
|
|
$0.44
|
|
|
|
$2.55
|
|
|
|
$2.81
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends per share
|
|
|
|
$0.17
|
|
|
|
$0.16
|
|
|
|
$0.68
|
|
|
|
$0.64
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares (000’s):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
58,078
|
|
|
|
|
60,425
|
|
|
|
|
59,866
|
|
|
|
|
61,021
|
|
Diluted
|
|
|
|
|
58,496
|
|
|
|
|
60,750
|
|
|
|
|
60,249
|
|
|
|
|
61,306
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SILGAN HOLDINGS INC.
|
|
CONSOLIDATED SUPPLEMENTAL FINANCIAL DATA (UNAUDITED)
|
|
For the quarter and year ended December 31,
|
|
(Dollars in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth Quarter
|
|
|
|
Year Ended
|
|
|
|
|
|
2016
|
|
|
|
2015
|
|
|
|
2016
|
|
|
|
2015
|
|
Net sales:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Metal containers
|
|
|
|
$
|
491.5
|
|
|
|
|
$
|
507.3
|
|
|
|
|
$
|
2,271.9
|
|
|
|
|
$
|
2,365.3
|
|
|
Closures
|
|
|
|
|
182.5
|
|
|
|
|
|
184.0
|
|
|
|
|
|
797.1
|
|
|
|
|
|
805.0
|
|
|
Plastic containers
|
|
|
|
|
131.9
|
|
|
|
|
|
138.3
|
|
|
|
|
|
543.9
|
|
|
|
|
|
593.7
|
|
|
Consolidated
|
|
|
|
$
|
805.9
|
|
|
|
|
$
|
829.6
|
|
|
|
|
$
|
3,612.9
|
|
|
|
|
$
|
3,764.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Metal containers (a)
|
|
|
|
$
|
33.2
|
|
|
|
|
$
|
41.4
|
|
|
|
|
$
|
214.7
|
|
|
|
|
$
|
236.4
|
|
|
Closures (b)
|
|
|
|
|
21.6
|
|
|
|
|
|
18.6
|
|
|
|
|
|
99.8
|
|
|
|
|
|
91.8
|
|
|
Plastic containers (c)
|
|
|
|
|
3.4
|
|
|
|
|
|
(3.6
|
)
|
|
|
|
|
5.2
|
|
|
|
|
|
7.8
|
|
|
Corporate (d)
|
|
|
|
|
(6.0
|
)
|
|
|
|
|
(3.9
|
)
|
|
|
|
|
(20.0
|
)
|
|
|
|
|
(16.2
|
)
|
|
Consolidated
|
|
|
|
$
|
52.2
|
|
|
|
|
$
|
52.5
|
|
|
|
|
$
|
299.7
|
|
|
|
|
$
|
319.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SILGAN HOLDINGS INC.
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
|
|
December 31,
|
|
(Dollars in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
|
|
2015
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
$
|
24.7
|
|
|
|
$
|
99.9
|
|
Trade accounts receivable, net
|
|
|
|
|
288.2
|
|
|
|
|
281.0
|
|
Inventories
|
|
|
|
|
603.0
|
|
|
|
|
628.1
|
|
Other current assets
|
|
|
|
|
46.3
|
|
|
|
|
36.1
|
|
Property, plant and equipment, net
|
|
|
|
|
1,157.0
|
|
|
|
|
1,125.4
|
|
Other assets, net
|
|
|
|
|
1,030.2
|
|
|
|
|
1,022.2
|
|
Total assets
|
|
|
|
$
|
3,149.4
|
|
|
|
$
|
3,192.7
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and stockholders’ equity:
|
|
|
|
|
|
|
|
|
|
Current liabilities, excluding debt
|
|
|
|
$
|
644.7
|
|
|
|
$
|
628.9
|
|
Current and long-term debt
|
|
|
|
|
1,561.6
|
|
|
|
|
1,513.5
|
|
Other liabilities
|
|
|
|
|
473.7
|
|
|
|
|
411.1
|
|
Stockholders’ equity
|
|
|
|
|
469.4
|
|
|
|
|
639.2
|
|
Total liabilities and stockholders’ equity
|
|
|
|
$
|
3,149.4
|
|
|
|
$
|
3,192.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
|
Includes rationalization charges of $3.7 million and $12.1 million
for the fourth quarter and year ended December 31, 2016,
respectively.
|
|
(b)
|
|
Includes rationalization charges of $0.1 million and $0.3 million
for the fourth quarters of 2016 and 2015, respectively, and $0.6
million and $1.7 million for the years ended December 31, 2016 and
2015, respectively.
|
|
(c)
|
|
Includes rationalization charges of $1.3 million and $3.3 million
for the fourth quarters of 2016 and 2015, respectively, and $6.4
million and $12.7 million for the years ended December 31, 2016 and
2015, respectively.
|
|
(d)
|
|
Includes costs attributed to announced acquisitions of $1.4 million
for the fourth quarter and full year ended December 31, 2016.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SILGAN HOLDINGS INC.
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
(UNAUDITED)
|
|
For the year ended December 31,
|
|
(Dollars in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows provided by (used in) operating activities:
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
$
|
153.4
|
|
|
|
|
$
|
172.4
|
|
|
Adjustments to reconcile net income to net cash
|
|
|
|
|
|
|
|
|
|
provided by (used in) operating activities:
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
147.2
|
|
|
|
|
|
146.3
|
|
|
Rationalization charges
|
|
|
|
|
19.1
|
|
|
|
|
|
14.4
|
|
|
Other
|
|
|
|
|
58.0
|
|
|
|
|
|
(1.2
|
)
|
|
Other changes that provided (used) cash, net
|
|
|
|
|
|
|
|
|
|
of effects from acquisitions:
|
|
|
|
|
|
|
|
|
|
Trade accounts receivable, net
|
|
|
|
|
(10.9
|
)
|
|
|
|
|
12.3
|
|
|
Inventories
|
|
|
|
|
20.0
|
|
|
|
|
|
(97.6
|
)
|
|
Trade accounts payable and other changes, net
|
|
|
|
|
7.8
|
|
|
|
|
|
89.1
|
|
|
Net cash provided by operating activities
|
|
|
|
|
394.6
|
|
|
|
|
|
335.7
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows provided by (used in) investing activities:
|
|
|
|
|
|
|
|
|
|
Purchase of business, net of cash acquired
|
|
|
|
|
-
|
|
|
|
|
|
(0.7
|
)
|
|
Capital expenditures
|
|
|
|
|
(191.9
|
)
|
|
|
|
|
(237.3
|
)
|
|
Proceeds from asset sales
|
|
|
|
|
11.6
|
|
|
|
|
|
0.9
|
|
|
Net cash used in investing activities
|
|
|
|
|
(180.3
|
)
|
|
|
|
|
(237.1
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows provided by (used in) financing activities:
|
|
|
|
|
|
|
|
|
|
Dividends paid on common stock
|
|
|
|
|
(40.9
|
)
|
|
|
|
|
(39.7
|
)
|
|
Changes in outstanding checks - principally vendors
|
|
|
|
|
(22.8
|
)
|
|
|
|
|
19.0
|
|
|
Shares repurchased under authorized repurchase program
|
|
|
|
|
(277.3
|
)
|
|
|
|
|
(170.1
|
)
|
|
Net borrowings (repayments) and other financing activities
|
|
|
|
|
51.5
|
|
|
|
|
|
(30.5
|
)
|
|
Net cash used in financing activities
|
|
|
|
|
(289.5
|
)
|
|
|
|
|
(221.3
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents:
|
|
|
|
|
|
|
|
|
|
Net decrease
|
|
|
|
|
(75.2
|
)
|
|
|
|
|
(122.7
|
)
|
|
Balance at beginning of year
|
|
|
|
|
99.9
|
|
|
|
|
|
222.6
|
|
|
Balance at end of year
|
|
|
|
$
|
24.7
|
|
|
|
|
$
|
99.9
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest paid, net
|
|
|
|
$
|
65.5
|
|
|
|
|
$
|
64.0
|
|
|
Income taxes paid, net of refunds
|
|
|
|
|
58.1
|
|
|
|
|
|
49.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SILGAN HOLDINGS INC.
|
|
RECONCILIATION OF ADJUSTED NET INCOME PER DILUTED SHARE (1)
|
|
(UNAUDITED)
|
|
For the quarter and year ended December 31,
|
|
|
|
Table A
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth Quarter
|
|
|
|
Year Ended
|
|
|
|
|
|
2016
|
|
|
|
2015
|
|
|
|
2016
|
|
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per diluted share as reported
|
|
|
|
$
|
0.41
|
|
|
|
$
|
0.44
|
|
|
|
$
|
2.55
|
|
|
|
$
|
2.81
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rationalization charges
|
|
|
|
|
0.05
|
|
|
|
|
0.04
|
|
|
|
|
0.20
|
|
|
|
|
0.16
|
|
Costs attributed to announced acquisitions
|
|
|
|
|
0.02
|
|
|
|
-
|
|
|
|
|
0.02
|
|
|
|
-
|
|
Adjusted net income per diluted share
|
|
|
|
$
|
0.48
|
|
|
|
$
|
0.48
|
|
|
|
$
|
2.77
|
|
|
|
$
|
2.97
|
|
|
|
|
|
|
|
|
|
|
|
SILGAN HOLDINGS INC.
|
|
RECONCILIATION OF ADJUSTED NET INCOME PER DILUTED SHARE (1)
|
|
(UNAUDITED)
|
|
For the quarter and year ended,
|
|
|
|
Table B
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First Quarter
|
|
|
|
Year Ended
|
|
|
|
|
|
March 31,
|
|
|
|
December 31,
|
|
|
|
|
|
Estimated
|
|
|
|
Actual
|
|
|
|
Estimated
|
|
|
|
Actual
|
|
|
|
|
|
Low
2017
|
|
|
|
High
2017
|
|
|
|
2016
|
|
|
|
Low
2017
|
|
|
|
High
2017
|
|
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per diluted share as estimated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
for 2017 and as reported for 2016
|
|
|
|
$0.47
|
|
|
|
$0.57
|
|
|
|
$0.44
|
|
|
|
$3.14
|
|
|
|
$3.34
|
|
|
|
$2.55
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rationalization charges
|
|
|
|
0.01
|
|
|
|
0.01
|
|
|
|
0.01
|
|
|
|
0.01
|
|
|
|
0.01
|
|
|
|
0.20
|
|
Costs attributed to announced acquisitions (2)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
0.02
|
|
Adjusted net income per diluted share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
as estimated for 2017 and presented for 2016
|
|
|
|
$0.48
|
|
|
|
$0.58
|
|
|
|
$0.45
|
|
|
|
$3.15
|
|
|
|
$3.35
|
|
|
|
$2.77
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SILGAN HOLDINGS INC.
|
|
RECONCILIATION OF FREE CASH FLOW (3)
|
|
(UNAUDITED)
|
|
For the year ended December 31,
|
|
(Dollars in millions, except per share data)
|
|
|
|
Table C
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
|
$394.6
|
|
|
|
$335.7
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
|
|
(191.9)
|
|
|
|
(237.3)
|
|
Changes in outstanding checks
|
|
|
|
(22.8)
|
|
|
|
19.0
|
|
Free cash flow
|
|
|
|
$179.9
|
|
|
|
$117.4
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities per diluted share
|
|
|
|
$6.55
|
|
|
|
$5.48
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow per diluted share
|
|
|
|
$2.99
|
|
|
|
$1.91
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average diluted shares (000’s)
|
|
|
|
60,249
|
|
|
|
61,306
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
|
|
The Company has presented adjusted net income per diluted share for
the periods covered by this press release, which measure is a
Non-GAAP financial measure. The Company’s management believes it is
useful to exclude rationalization charges and costs attributed to
announced acquisitions from its net income per diluted share as
calculated under U.S. generally accepted accounting principles
because such Non-GAAP financial measure allows for a more
appropriate evaluation of its operating results. While
rationalization costs are incurred on a regular basis, management
views these costs more as an investment to generate savings rather
than period costs. Acquisition costs attributed to announced
acquisitions consist of third party fees and expenses that are
viewed by management as part of the acquisition and not indicative
of the on-going cost structure of the Company. Such Non-GAAP
financial measure is not in accordance with U.S. generally accepted
accounting principles and should not be considered in isolation but
should be read in conjunction with the unaudited condensed
consolidated statements of income and the other information
presented herein. Additionally, such Non-GAAP financial measure
should not be considered a substitute for net income per diluted
share as calculated under U.S. generally accepted accounting
principles and may not be comparable to similarly titled measures of
other companies.
|
|
|
|
|
|
|
|
(2)
|
|
|
|
Costs attributed to announced acquisitions have not been estimated
for future periods.
|
|
|
|
|
|
|
|
(3)
|
|
|
|
The Company has presented free cash flow in this press release,
which is a Non-GAAP financial measure. The Company’s management
believes that free cash flow is important to support its stated
business strategy of investing in internal growth and acquisitions.
Free cash flow is defined as net cash provided by operating
activities adjusted for changes in outstanding checks and reduced by
capital expenditures. At times, there may be other unusual cash
items that will be excluded from free cash flow. Net cash provided
by operating activities is the most comparable financial measure
under U.S. generally accepted accounting principles to free cash
flow, and it should not be inferred that the entire free cash flow
amount is available for discretionary expenditures. Such Non-GAAP
financial measure is not in accordance with U.S. generally accepted
accounting principles and should not be considered in isolation but
should be read in conjunction with the unaudited condensed
consolidated statements of cash flows and the other information
presented herein. Additionally, such Non-GAAP financial measure
should not be considered a substitute for net cash provided by
operating activities as calculated under U.S. generally accepted
accounting principles and may not be comparable to similarly titled
measures of other companies.
|
|
|
|
|
|
|

View source version on businesswire.com: http://www.businesswire.com/news/home/20170131006301/en/
Source: Silgan Holdings Inc.
Silgan Holdings Inc.
Robert B. Lewis, 203-406-3160